Msb financial corp. (MSBF)
CashFlow / Yearly
Jun'14Jun'13Jun'12Jun'11
Cash Flows from Operating Activities:
Net Income

988

-1,385

497

706

Adjustments to reconcile net income to net cash provided by operating activities:
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Net (accretion) of securities discounts and deferred loan fees and costs

-13

-263

-136

-71

Depreciation and amortization of premises and equipment

496

567

602

654

Stock based compensation and allocation of ESOP stock

311

428

443

457

Provision for loan losses

600

4,044

2,217

1,686

Loss on impairment of other real estate owned

-

64

-

-

Loss on sale of other real estate owned

142

62

31

-61

Deferred income taxes

448

-494

-

-

Income from bank owned life insurance

217

217

201

196

Unrealized gain on trading securities

-

1

-8

13

(Increase) decrease in accrued interest receivable

89

-112

7

-12

(Increase) decrease in other assets

-644

-257

-64

-199

Increase in other liabilities

69

77

39

168

Net Cash Provided by Operating Activities

3,095

3,127

3,495

3,663

Cash Flows from Investing Activities:
Activity in held to maturity securities:
Purchases

-

-

61,618

34,247

Purchases

8,380

71,755

-

-

Maturities, calls and principal repayments

4,262

41,622

52,632

40,030

Net increase in loans receivable

9,203

-10,674

-9,594

-9,395

Purchase of premises and equipment

100

49

164

57

Increase (decrease) in advance payments by borrowers for taxes and insurance

-

-

-80

-

Cash dividends paid to minority shareholders

-

56

218

221

(Purchase) redemption of Federal Home Loan Bank of NY stock

-

476

423

104

Purchase of bank owned life insurance

-

588

0

-

Purchase of Federal Home Loan Bank of New York stock

565

462

-

-

Purchase of Federal Home Loan bank of New York stock

-

-

0

-

Redemption of Federal Home Loan Bank of New York stock

202

-

19

-

Capitalized improvements of other real estate owned

87

72

-

-

Capitalized improvements of other real estate owned

-

-

0

-

Redemptions of Federal Home Loan Bank of New York stock

-

-

-

20

Proceeds from the sale of other real estate owned

2,045

2,276

1,921

1,699

Proceeds from sale of other real estate owned

-

53

0

-

Net Cash (Used in) Provided by Investing Activities

-11,826

-18,301

2,384

16,840

Cash Flows from Financing Activities:
Net (decrease) increase in deposits

-17,078

-3,331

-2,377

-10,226

Advances from Federal Home Loan Bank of New York

11,500

10,000

-

-

Increase (repayment) of advance from FHLB of NY

3,500

-

-

-

Increase in advance payments by borrowers for taxes and insurance

-362

-35

-

120

Net Cash Provided by (Used in) Financing Activities

-8,716

6,172

-3,098

-10,671

Net Decrease in Cash and Cash Equivalents

-17,447

-9,002

2,781

9,832

Supplementary Cash Flows Information
Interest paid

2,425

2,723

3,338

4,239

Interest paid

1

239

401

652

Loan receivable transferred to other real estate

1,695

2,736

-

1,554

Loan receivable transferred to other real estate

-

-

1,029

-